Flat
CR0
2 beds
2 baths
London Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£79,150First YearProfit From Rental Income
£-8,264
↘ -10%After 5 Years
Change In Property Value
£26,736
↗ 10%After 5 Years
Return On Investment
23%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £13,416 | £13,479 | £13,551 | £13,624 | £13,703 | £67,773 |
| Profit Before Tax | £-2,016 | £-1,908 | £-1,691 | £-1,468 | £-1,182 | £-8,264 |
| Profit After Tax | £-2,016 | £-1,908 | £-1,691 | £-1,468 | £-1,182 | £-8,264 |
| Change In Property Value | £3 | £3 | £5,180 | £9,246 | £12,304 | £26,736 |
| Net Return | £-2,013 | £-1,905 | £3,490 | £7,779 | £11,122 | £18,472 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -3% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change